| Total Revenue | | 487 | 472 | 445 | |
| Cost of Goods Sold Incl. D&A | | 364 | 431 | 448 |
| Gross Profit | | 124 | 41 | -3 |
| Selling, General and Administrative Excl. Other | | 12 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -30 | -86 | -100 |
| Operating Income | | 140 | 126 | 97 |
| Interest Expense | | 76 | 78 | 82 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -50 | -52 | -63 |
| Net Income Before Taxes | | 115 | 100 | 78 |
| Income Taxes | | 3 | 3 | 2 |
| Consolidated Net Income | | 108 | 94 | 73 |
| Net Income From Continuing Operations | | 114 | 98 | 75 |
| Net Income | | 108 | 94 | 73 |
| EPS (Recurring) | | 0.86 | 0.74 | 0.60 |
| EPS (Basic, Before Extraordinaries) | | 0.86 | 0.74 | 0.60 |
| EPS (Diluted) | | 0.86 | 0.74 | 0.60 |
| EBITDA | | 326 | 318 | 310 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 25.90 | 25.93 | — |
| Price To Sales Ratio | | 5.76 | 5.12 | — |
| Gross Margin | | 25.46 | 8.69 | -0.67 |
| Operating Margin | | 28.75 | 26.69 | 21.80 |
| Net Margin | | 22.18 | 19.92 | 16.40 |
| Shares Outstanding | | 126 | 126 | 121 |
| Market Capitalization | | 2,806 | 2,418 | — |
| Operating Lease Expense | | — | — | — |
